Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $127k initial cash invested.
-13.46%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$2,938
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $4,366 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$4,366
Mortgage P&I
86%
$2,537
Property Taxes
8%
$234
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734